Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.44% first-year return on $179k initial cash invested.
-31.44%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$1,198
Rent
-$4,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,198 income − $5,894 expenses = $4,696 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,198
Total Expenses
$5,894
Mortgage P&I
359%
$4,296
Property Taxes
81%
$971
Home Insurance
26%
$315
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0